Semi Detached LE5 2 beds 1 bath

Scraptoft Lane, Leicester, Leicestershire LE5

East Midlands, England · LE5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£11,474

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£64,354

↗ 22%After 5 Years

Return On Investment

84%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,816	£16,053	£16,455	£16,866	£17,372	£82,562
Total Expenses	£13,587	£13,623	£13,673	£13,726	£13,787	£68,396
Profit Before Tax	£2,229	£2,431	£2,781	£3,140	£3,585	£14,166
Profit After Tax	£1,805	£1,969	£2,253	£2,544	£2,904	£11,474
Change In Property Value	£7,250	£7,431	£12,187	£17,428	£20,058	£64,354
Net Return	£9,055	£9,400	£14,440	£19,971	£22,962	£75,828
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	10%	16%	22%	26%	84%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change